Brand New SF Duplex in Edmond
Edmond, OK 73012
3 bedrooms 2.5 bathrooms 2025 year built
3BR, 2.5BA, Built in 2025
| Square Feet | 1,677 | | Initial Market Value | $600,000 | | Purchase Price | $600,000 | | Downpayment | $150,000 | | Loan Origination Fees | $0 | | Depreciable Closing Costs | $30,000 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $180,000 | | Cost per Square Foot | $358 | | Monthly Rent per Square Foot | $2.32 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $3,890 | $46,680 | | Vacancy Losses | ($311) | ($3,734) | | Operating Income | $3,579 | $42,946 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($600) | ($7,200) | | Insurance | ($170) | ($2,040) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | $0 | $0 | | Maintenance | ($78) | ($934) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($848) | ($10,174) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $2,731 | $32,772 | | - Mortgage Payments | ($2,662) | ($31,943) | | = Cash Flow | $69 | $829 | | + Principal Reduction | $471 | $5,656 | | + First-Year Appreciation | $3,000 | $36,000 | | = Gross Equity Income | $3,540 | $42,485 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 75% | 0% | | Loan Amount | $450,000 | $0 | | Monthly Payment | $2,661.92 | $0.00 | | Loan Type | Amortizing Fixed | | | Term | 30 Years | | | Interest Rate | 5.875% | 0.000% | | Monthly PMI | $0 | |
| Financial Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.6% | | Debt Coverage Ratio | 1.03 | | Annual Gross Rent Multiplier | 13 | | Capitalization Rate | 5.5% | | Cash on Cash Return | 0% | | Return on Investment | 24% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions | |
|---|
| Projected Appreciation Rate | 6% | | Vacancy Rate | 8% | | Management Fee | 0% | | Maintenance Percentage | 2% |
| Comments |
|---|
| Brand-new 2025 build with 3 bedrooms and 2.5 baths — full of style, comfort, and modern charm. Enjoy all the perks of a new home without the hassle or upkeep. |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|
